Final Results - Replacement

Marshalls PLC
2 March 2000


The issuer has made the following amendment to the Final Result
announcement released today at 07:02 under RNS No 5337G.

In the opening table the 'Dividend per share' 'Year to 31 December 99' should
read 8.00p and not '78.00p' as previously shown.

All other details remain unchanged.

The full corrected version is shown below.

Preliminary results for year to 31 December 1999

Marshalls Plc, the specialist Landscape, Stone and Clay Products Group,
announces results for the 12 months to 31 December 1999.

                        Year to      Year to      Increase
                        31 December  31 December           %
                        99           98
Turnover (continuing    278.5m       252.3m       10
ops)
Operating Profit        42.8m        34.8m        23
(continuing ops)
Profit before tax       40.6m        33.5m        21
Earnings per share      17.60p       14.07p       25
(diluted)
Earnings per share      19.90p       15.70p       27
(basic)
Dividend per share      8.00p        7.00p        14


-   profit before tax 21 % ahead
-   Diluted earnings per share 25% ahead
-   Dividend raised 14% to 8.0p
-   Strong cash generation
-   Current sales are ahead of last year

Commenting on the results, Christopher Burnett, Chairman said:

'Marshalls results in 1999 were another record for the Group.  Increasing
profit before tax by 21 per cent in what turned out to be a difficult year for
the commercial construction sector, which normally accounts for about half our
sales, demonstrates the strength of our domestic market position.

'Sales for the first two months are ahead of last year.  While rising interest
rates clearly remain a threat to the level of market activity, the Group has a
wealth of initiatives under way in all three Divisions that will help us
continue to grow.  We therefore remain confident about the prospects for 2000
and beyond'.

Enquiries:

Christopher Burnett, Chairman Marshalls Plc         0171 404 5959 today
Graham Holden                                       01422 306 400 thereafter
Jon Coles Brunswick Group                           0171 404 5959
James Garthwaite

CHAIRMAN'S STATEMENT

It is pleasing to report continued progress in our results, and to be able to
tell shareholders of further plans we have to drive the Group forward again in
2000.

Turnover for the year was £278.5 million some 10 per cent ahead of last year.
The domestic part of our market showed good growth whilst commercial building
activity, that produces about half our sales, remained flat throughout the
year.

Operating profit improved by 23 per cent from £34.7 million in 1998 to £42.8
million this year.  All three of our divisions contributed to this encouraging
increase as a result of management focus on carrying through the strategies
and improvements contained in their individual business plans.

The Landscape Products Division increased its operating profit before goodwill
by 23 per cent to £38.6 million.  The three principal contributory factors
were: first the close trading relationship derived from exclusive three year
supply agreements with the leading builders merchant groups; second higher
margins from the increased proportion of value added products within the sales
mix; and third the full year's profit contribution from Stonemarket acquired
in September 1998.

The Clay Products Division increased its operating profit by 23 per cent to
£4.3 million (1998 - £3.5 million), in part due to stronger brick demand. Also
we told shareholders in the interim statement that as a result of a detailed
operational performance review and external benchmaking exercise, a plan had
been produced to improve the results of this Division considerably.  Some of
this work by the management team benefited the results in 1999 but much more
is still expected.

The Emerging Businesses Division is now the home for all of the smaller though
important activities that the Group owns and intends to grow into the new
divisions of tomorrow.  They are businesses, described in later pages of this
Report, that fit with the Group and which through organic and acquisition
growth we see ways of making into significant profit contributors.

It is not yet practical to draw comparisons with the performance of this
Division in previous periods as its composition is still changing as we
identify more activities that would benefit from being separated out and
managed independently. In 1999, because of this increased focus, the
businesses that make up the Division contributed turnover of £38.9 million and
operating profit of £6.2 million, included in the Landscape Products figures
above.

BALANCE SHEET

The Group ended the year with borrowings of £6.5 million which represents
gearing of 4 per cent and interest cover was 20 times.  Capital expenditure
and acquisitions during the year amounted to £22 million.  Included in this we
spent a total of £2 million on the acquisition of more land adjacent to the
Landscape Products Division's Newport works and Stonemarket plant and we
acquired Classical Flagstones, details of which are included in the review in
the Emerging Businesses Division.  The cash flow from operations remains
strong. Working capital at year end was £4 million higher than usual due to a
temporary increase in debtors caused by a larger number of invoice queries
associated with the switch over to our new computer system in the last quarter
of the year, offset by a reduction in finished goods stock brought about by
better stock management.  The invoice difficulties are largely behind us and
the process of correcting the situation is proceeding systematically.

DIVIDEND

The Board has decided to recommend a final dividend of 5.33p per ordinary
share, making a total for the year of 8.00p (1998 - 7.00p), an increase of 14
per cent.  Subject to shareholder approval, this will be paid on 3 July 2000
to shareholders on the register on 26 May 2000.  Shareholders will recall that
the Board has previously made clear its dividend policy which is to reach an
ordinary share dividend this year such that the 6.5p preference shareholders
are treated on a par when the shares convert in October 2000.  This means that
a 9.00p total dividend per ordinary share will be paid to shareholders in
respect of the 2000 financial year.

MANAGEMENT AND BOARD CHANGES

We announced in December that with effect from 1 January 2000, my status had
changed from non-executive to Executive Chairman.  This change was made to
give more focus to, and implement more quickly, the growth opportunities in
our existing businesses as well as to continue working on the strategic
development of the Group.

The change was also made to enable Philip Marshall to devote himself full time
to managing the largest part of the Group, the Landscape Products Division,
implementing the many new initiatives already announced.  Philip therefore
stepped down from his role as Chief Executive of the Group.

Under our new structure Philip Marshall Chief Executive Landscape Products
Division, Blair Illingworth Chief Executive Clay Products Division and Graham
Holden Chief Executive Emerging Businesses Division report directly to me as
Executive Chairman.  Graham Holden continues as Finance Director.

We have at the same time strengthened the non-executive representation on the
Board.   Dick Barfield joined the Board in May 1999.  Until 1996 he was Chief
Investment Manager at Standard Life, Edinburgh and now holds a number of Plc
and private company directorships.  In December 1999 we announced that Mike
Stacey, Chief Executive, Meggitt Plc, the aerospace and electronics group, had
also joined the Board as a non-executive director.

Together with John Footman, who came onto the Board in 1996 after retiring as
a Director of Wolseley Plc, the Group now has a strong team of independent
non-
executive directors to provide counsel, support and encouragement to the
Executive as we drive the Group forward.

OUTLOOK

Sales for the first two months are ahead of last year.  While rising interest
rates clearly remain a threat to the level of market activity, the Group has a
wealth of initiatives under way in all three Divisions that will help us
continue to grow.

These are described in the divisional reviews that follow, but in summary
involve:  in the Landscape Products Division a consumer marketing campaign
focused on our driveway, patio and garden products, and the establishment of
regional service centres to increase the flexibility and quality of service
provided to our customers; in the Clay Products Division the drive to gain
identified efficiency improvements; and in the Emerging Businesses Division
firm plans to grow our smaller businesses into more substantial profit
contributors.  It is for these reasons that we enter 2000 with confidence.

Christohper Burnett
Chairman

LANDSCAPE PRODUCTS DIVISION

This was another record year for the Division both in terms of sales and
operating profit.  Turnover of £249.3 million represented an increase of 12
per cent over 1998, and an improvement in profit of £7.1 million to £38.6
million, a rise of 23 per cent including Emerging Businesses.  These results
were achieved in what can only be described as a lacklustre year for
commercial construction that in normal times accounts for about half our
sales.  Both parts of the Division, the Marshalls and Stonemarket brands,
performed exceptionally well in the domestic market to produce this result.

MARSHALLS

Growth in sales this year came almost entirely from domestic landscape, patio
and garden products.  Activity in this market accelerated throughout 1999 with
the increasing interest of homeowners in their garden, fuelled by the many
gardening programmes on prime time television.  The consumer's demand for more
choice and higher quality products plays to the strength of the Marshalls
brand.  Therefore the Division saw a further improvement in product mix in
favour of value added products.

In contrast, the commercial side of the business experienced unexpected
weakness in demand.  Throughout the year enquiry levels were high but in
common with the majority of the construction industry, little has yet turned
into firm business.  Almost holding our own in relation to last year's sales
represented an achievement in these circumstances.

The Division, continues to benefit from the sole supply agreements we have
with the three leading builders merchant groups.  As the process of
consolidation in the industry gathers pace we endeavour to work with these
companies to bring their acquisitions within the agreements, to our mutual
advantage.

Progress has been made towards implementing the two major new strategic
developments outlined to shareholders with the half year results.  We have
used the Eaglescliffe depot to create the blue print for turning most sites
throughout the country into Service Centres capable of supplying all customers
with a comprehensive range of Marshalls products in mixed loads.  This site
formally opened in March and management are now hard at work introducing the
new concept in other depots.  When complete this will enable us to offer
customers nationally a level of service unmatched by any competitor.

The other significant development, shareholders will recall, is the launch
this Spring of an extensive advertising campaign focused on the homeowner, and
designed to increase the demand for Marshalls block paving, garden and patio
products.  Through landscape contractors, that we approve to participate in
the programme, consumers will be offered a ten year product and workmanship
guarantee when our products are used.

The Division maintains its relentless drive to improve manufacturing
efficiency and reduce costs through capital investment and continuous
improvement techniques, thus  demonstrating management's determination to
maintain our strong leadership position within the UK landscape products
market.

STONEMARKET

This was the first full year we have enjoyed the benefit of this excellent
acquisition, made in September 1998.  The business manufactures and sells to
the domestic market a unique range of concrete and natural stone products.
Stonemarket's customers are principally garden centres, garden landscapers and
independent builders' merchants.

The strong consumer interest in garden products also benefited this business.
Given the growth prospects still available in the market we have begun an
investment programme to increase production capacity.  Towards the end of the
year we acquired 6.5 acres of land adjacent to the existing site which will
progressively become available to the business for the location of additional
production equipment and the storage of more finished stock.

These developments in both Marshalls and Stonemarket enable the Division to
look confidently to the future.

Philip D Marshall
Chief Executive - Landscape Products Division

CLAY PRODUCTS DIVISION

The Clay Products Division which produces a premium range of facing bricks,
engineering bricks, clay pavers and specialist acid resistant products in its
four Northern based factories, achieved turnover of £29.2 million in the year.
This was in line with 1998 in value and volume.  An improved product mix in
favour of more added value products, a reduction in overheads and some gains
in operating efficiency, contributed towards an operating profit of £4.3
million, 23 per cent up on last year.

Only marginal benefit was gained from the operational review and benchmarking
exercise undertaken during the year, and already reported to shareholders.
This work did, however, lay the foundations for the 2000 business plan when we
expect to see the benefits from the actions taken by management to come
through.

The Division now has a clear trading strategy both in terms of the markets it
intends to pursue and the emphasis it plans to put on individual parts of the
product range.  To achieve the improvements in operating efficiency some
capital investment will be necessary and implementation plans are well
advanced.

The rationalisation of the product range allowed the Division to reduce stocks
by nearly ten per cent, which had a positive impact on working capital.

Brick industry sales finished the year ahead of 1998 at a little over three
billion bricks.   This represents a significant recovery from the early part
of the year and a strong last quarter.  Industry production levels remain
fairly constant reducing industry stock below one billion bricks.  This
backdrop is expected to produce reasonable price stability in the market.

R Blair Illingworth
Chief Executive - Clay Products Division

EMERGING BUSINESSES DIVISION

The Emerging Businesses Division was formed during the year so comparing its
performance with previous periods is neither easily possible or meaningful.
The intention was to bring together, though manage independently, all the
important smaller Group businesses like natural stone, flooring, drainage
products, interior paving and street furniture to give them individual focus
and attention.   The Division is also a natural initial home for small
acquisitions where there is an opportunity to grow them into significant
profit contributors for the Group over a reasonable period of time.

Natural Stone

The business is the premium quality and service provider of branded natural
stone products to the UK commercial, domestic and selected overseas markets.

Sales in 1999 were 23 per cent ahead of 1998 reflecting the continuing move by
the market towards high quality natural materials and the widening of our
range to include imported products, like granite.

Further investment has been made to increase capacity and improve efficiency
in the processing operation.  Some benefit from this will show through in 2000
given that the business enters the new financial year with a strong order
book.

Flooring

Flooring has supplemented its existing range of pre-cast concrete beams for
house floors, wide slab flooring for commercial projects, and pre-cast
stairways with a range of reinforced concrete products, focused on traffic
management and water storage.

This was a record year for the business with sales 14 per cent ahead.  An
improvement in product mix and internal efficiencies, plus a reduction in
waste have all paid dividends.   The sales of Jetfloor Super an innovative
product for the private housing market have been particularly encouraging.  We
are confident that further progress is still possible in all these areas.

Drainage Products

The Drainage business unit manufactures and supplies a range of linear
drainage for use in highway construction and with hard landscaping schemes in
both the commercial and domestic sectors.  The reduced road building programme
resulted in sales which were 9 per cent below 1998.  Management has been
strengthened and a number of initiatives have been introduced to improve the
design service and customer response.  This is expected to have an increasing
benefit as the current year progresses.
Street Furniture

The business manufactures a broad range of concrete street furniture and
supplements it with the resale of a wide range of complementary products.
Commercial developers and local authorities around the country are the main
customers of the business where the products are often specified in
conjunction with the Group's landscape products.  Turnover increased in the
year by 13 per cent.

Classical Flagstones

Classical Flagstones, an exciting recent acquisition by the Group,
manufactures handmade flagstones for the interior market.  While the business
is relatively small this is a growth sector, and management will be helped in
expanding the business by having access to Group resources.

Investment is being made immediately in additional premises and capacity to
facilitate the expansion.

Summary

The Division is well on the way to becoming established as a new profit centre
within the Group.  Giving these smaller businesses individual focus and
attention, has identified many additional growth opportunities.  Some of these
are already in progress but others will be pursued as the year progresses.

D Graham Holden
Chief Executive - Emerging Businesses Division

MARSHALLS PLC
PRELIMINARY ANNOUNCEMENT OF RESULTS
AUDITED CONSOLIDATED PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 1999

                                     1999          1998
                         Notes       £'000         £'000
Turnover                                           
Continuing operations                278,547       252,308
Discontinued operations              -             1,627
                                     _______       _______
                         1           278,547       253,935
                                     _______       _______
Operating profit                                   
Continuing operations                42,754        34,825
Discontinued operations              -             (135)
                                     _______       _______
Profit on ordinary       1           42,754        34,690
activities before
interest
Interest - net                       2,110         1,145
                                     _______       _______
Profit on ordinary                   40,644        33,545
activities before
taxation
Taxation on profit on                11,700        9,798
ordinary activities
                                     _______       _______
Profit for the                       28,944        23,747
financial year
                                                   
Preference dividends -               3,596         4,090
non equity shares
                                     _______       _______
Profit attributable to               25,348        19,657
ordinary shareholders
                                     _______       _______
Earnings per share:                                
Basic                                19.90p        15.70p
Diluted                              17.60p        14.07p
                                     _______       _______


MARSHALLS PLC
PRELIMINARY ANNOUNCEMENT OF RESULTS
AUDITED CONSOLIDATED BALANCE SHEET
AS AT 31 DECEMBER 1999

                                     1999          1998
                         Notes       £'000         £'000
                                                   
Fixed assets                                       
Intangible                           14,146        11,276
Tangible                             139,910       133,639
                                     _______       _______
                                     154,056       144,915
Current assets                                     
Stocks                               44,296        40,737
Debtors                              39,412        29,888
Cash at bank and in                  13,898        14,228
hand
                                     _______       _______
                                     97,606        84,853
                                                   
Creditors - due within               56,292        49,344
one year
                                     _______       _______
Net current assets                   41,314        35,509
                                     _______       _______
Total assets less                    195,370       180,424
current liabilities
Creditors - due after                20,027        20,294
more than one year
                                     _______       _______
Net assets               2           175,343       160,130
                                     _______       _______
Capital and reserves                               
Called up share capital              43,498        43,645
Share premium                        15,023        14,567
Revaluation reserve                  5,166         5,166
Other reserves                       10,274        10,274
Profit and loss account              101,382       86,478
                                     _______       _______
Shareholders' funds                  175,343       160,130
                                     _______       _______
Analysis of                                        
shareholders' funds
Equity                               128,382       102,749
Non Equity                           46,961        57,381
                                     _______       ________
                                     175,343       160,130
                                     _______       ________


MARSHALLS PLC
PRELIMINARY ANNOUNCEMENT OF RESULTS
AUDITED CASH FLOW FOR THE YEAR ENDED 31 DECEMBER 1999

                                     1999          1998
                         Notes       £'000         £'000
                                                   
Cash flow from           3           46,884        39,671
operating activities
Returns on investments               (4,779)       (5,354)
and servicing of
finance
Taxation                             (11,785)      (9,981)
Capital Expenditure                  (17,779)      (20,041)
Acquisitions and                     (3,508)       (1,418)
disposals
Equity dividends paid                (9,198)       (7,812)
                                     _______       _______
Cash outflow before use              (165)         (4,935)
of liquid resources and
financing
Management of liquid                 4,650         22,500
resources
Financing                            (165)         (17,748)
                                     _______       _______
Increase/(decrease) in               4,320         (183)
cash in the year
                                     _______       _______
Reconciliation of net                              
cash flow to movement
in net debt
Increase/(decrease) in               4,320         (183)
cash in the year
Cash outflow from                    474           11,270
decrease in debt and
lease financing
Cash inflow from                     (4,650)       (22,500)
decrease in liquid
resources
                                     _______       _______
Change in net debt                   144           (11,413)
resulting from cash
flows
New finance leases and               (251)         -
loans on acquisition of
businesses
Translation differences              (13)          (23)
                                     _______       _______
Movement in net debt in              (120)         (11,436)
the year
Net (debt)/funds at                  (6,331)       5,105
beginning of year
                                     _______       _______
Net debt at end of year              (6,451)       (6,331)
                                     _______       _______

MARSHALLS PLC
PRELIMINARY ANNOUNCEMENT OF RESULTS
AUDITED PRIMARY STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 1999

                                     1999          1998
                         Notes       £'000         £'000
                                                   
Consolidated statement                             
of total recognised
gains and losses
Profit for the                       28,944        23,747
financial year
Exchange differences on                            
foreign currency loan                (13)          89
                                     _______       _______
Total recognised gains               28,931        23,836
and losses
                                     _______       _______


MARSHALLS PLC
PRELIMINARY ANNOUNCEMENT OF RESULTS
AUDITED CONSOLIDATED NOTES
FOR THE YEAR ENDED 31 DECEMBER 1999

                                     1999          1998
                                     £'000         £'000
1. Analysis of turnover                            
and operating profit
Turnover                                           
Continuing - UK                                    
Landscape & Emerging                 249,338       223,126
Businesses
Clay                                 29,209        29,182
                                     _______       _______
                                     278,547       252,308
Discontinued - USA                                 
Concrete                             -             1,627
                                     _______       _______
                                     278,547       253,935
                                     _______       _______
Operating profit                                   
Continuing - UK                                    
Landscape & Emerging                 38,552        31,413
Businesses
Clay                                 4,316         3,512
Goodwill amortisation                (629)         (143)
Property                             515           43
                                     _______       _______
                                     42,754        34,825
Discontinued - USA                                 
Concrete                             -             (135)
                                     _______       _______
                                     42,754        34,690
                                     _______       _______
                                                   
2. Analysis of net                                 
assets
Continuing - UK                                    
Landscape & Emerging                 140,048       123,550
Businesses
Clay                                 43,522        44,534
                                     _______       _______
                                     183,570       168,084
                                                   
Unallocated net                      (8,227)       (7,954)
liabilities
                                     _______       _______
                                     175,343       160,130
                                     _______       _______
                                     1999          1998

                                     £'000         £'000
3. Reconciliation of                               
operating profit to
cash flow from
operating activities
                                                   
Operating profit                     42,754        34,690
                                                   
Amortisation charges                 629           143
                                                   
Depreciation charges                 12,002        11,474
                                                   
Profit on sale of                    (625)         (198)
tangible fixed assets
                                                   
Increase in stocks                   (3,509)       (3,743)
                                                   
Increase in debtors                  (9,403)       (2,260)
                                                   
Increase/(decrease) in               5,036         (435)
creditors
                                     _______       _______
                                     46,884        39,671
                                     _______       _______

4. Other

The above financial information does not constitute statutory accounts for the
year ended 31 December 1999 or for the year ended 31 December 1998 but is
derived from those accounts. Statutory accounts for the year ended 31 December
1998 have been delivered to the Register of Companies. The auditors have
reported on the year ended 31 December 1998 accounts: their report was
unqualified and did not contain a statement under section 237(2) or (3) of the
Companies Act 1985. The statutory accounts for the year ended 31 December 1999
will be finalised on the basis of the financial information presented by the
directors in this preliminary announcement and will be delivered to the
Registrar of Companies following the Company's Annual General Meeting.

The Annual General Meeting will be held at the Forte Posthouse Hotel,
Brighouse at 2.30pm on Wednesday 11 May 2000. The annual report will be posted
on 6 April 2000.